Wells Fargo Bank MN, N.A.
Corporate Trust Services Banc of America Commercial Mortgage Securities Inc.,
11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-1
For Additional Information, please contact
CTSlink Customer Service
301-815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 12/15/2000
Record Date: 11/30/2000
DISTRIBUTION DATE STATEMENT
Table of Contents
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 15
Mortgage Loan Detail 16 - 20
Principal Prepayment Detail 21
Historical Detail 22
Delinquency Loan Detail 23 - 24
Specially Serviced Loan Detail 25 - 26
Modified Loan Detail 27
Liquidated Loan Detail 28
Underwriter
Banc of America Commercial Mortgage Inc.
100 North Tryon Street
Charlotte, NC 28255
Contact: David Gertner
Phone Number: (704) 388-3621
Master Servicer
Midland Loan Services, Inc.
210 West 10th Street
Kansas City, MO 64105
Contact: Brad Hauger
Phone Number: (816) 292-8629
Special Servicer
GMAC Commercial Mortgage Corporation
650 Dresher Road
Horsham, PA 10944-8015
Contact: Darri Cunningham
Phone Number: (215) 328-1784
This report has been compiled from information provided to Wells Fargo Bank MN,
N.A. by various third parties, which may include the Servicer, Master Servicer,
Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently
confirmed the accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any
responsibility for the accuracy or completeness of information furnished by
third parties.
Copyright 1997, Wells Fargo Bank Minnesota, N.A.
<TABLE>
<CAPTION>
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal
Rate Balance Balance Distribution
<S> <C> <C> <C> <C> <C>
A-1A 05947UAA6 7.109000% 153,230,577.00 149,459,199.31 569,526.22
A-2A 05947UAB4 7.333000% 299,000,640.00 299,000,640.00 0.00
A-1B 05947UAC2 6.801000% 55,591,451.00 54,980,787.35 309,130.53
A-2B 05947UAD0 7.257000% 38,390,866.00 38,390,866.00 0.00
A-3B 05947UAE8 7.418000% 19,967,220.00 19,967,220.00 0.00
B 05947UAG3 7.512000% 40,999,766.00 40,999,766.00 0.00
C 05947UAH1 7.651000% 35,142,657.00 35,142,657.00 0.00
D 05947UAJ7 7.646558% 11,714,219.00 11,714,219.00 0.00
E 05947UAK4 7.749058% 27,333,177.00 27,333,177.00 0.00
F 05947UAL2 7.749058% 11,714,219.00 11,714,219.00 0.00
G 05947UAM0 6.850000% 11,714,219.00 11,714,219.00 0.00
H 05947UAN8 6.850000% 19,523,698.00 19,523,698.00 0.00
K 05947UAP3 6.850000% 3,904,740.00 3,904,740.00 0.00
L 05947UAQ1 6.000000% 15,618,958.00 15,618,958.00 0.00
M 05947UAR9 6.000000% 7,809,479.00 7,809,479.00 0.00
N 05947UAS7 6.000000% 19,523,699.00 19,523,699.00 0.00
R-I N/A 0.000000% 0.00 0.00 0.00
R-II N/A 0.000000% 0.00 0.00 0.00
R-III N/A 0.000000% 0.00 0.00 0.00
R-IIIU N/A 0.000000% 0.00 0.00 0.00
R-IV N/A 0.000000% 0.00 0.00 0.00
771,179,585.00 766,797,543.66 878,656.75
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current
Distribution Penalties Additional Trust Distribution Balance Subordination
Fund Expenses Level(1)
<S> <C> <C> <C> <C> <C>
A-1A 05947UAA6 885,421.21 0.00 0.00 1,454,947.43 148,889,673.09 26.77%
A-2A 05947UAB4 1,827,143.08 0.00 0.00 1,827,143.08 299,000,640.00 26.77%
A-1B 05947UAC2 311,603.61 0.00 0.00 620,734.14 54,671,656.82 26.77%
A-2B 05947UAD0 232,168.76 0.00 0.00 232,168.76 38,390,866.00 26.77%
A-3B 05947UAE8 123,430.70 0.00 0.00 123,430.70 19,967,220.00 26.77%
B 05947UAG3 256,658.54 0.00 0.00 256,658.54 40,999,766.00 21.41%
C 05947UAH1 224,063.72 0.00 0.00 224,063.72 35,142,657.00 16.82%
D 05947UAJ7 74,644.55 0.00 0.00 74,644.55 11,714,219.00 15.29%
E 05947UAK4 176,505.32 0.00 0.00 176,505.32 27,333,177.00 11.73%
F 05947UAL2 75,645.14 0.00 0.00 75,645.14 11,714,219.00 10.20%
G 05947UAM0 66,868.67 0.00 0.00 66,868.67 11,714,219.00 8.67%
H 05947UAN8 111,447.78 0.00 0.00 111,447.78 19,523,698.00 6.12%
K 05947UAP3 22,289.56 0.00 0.00 22,289.56 3,904,740.00 5.61%
L 05947UAQ1 78,094.79 0.00 0.00 78,094.79 15,618,958.00 3.57%
M 05947UAR9 39,047.40 0.00 0.00 39,047.40 7,809,479.00 2.55%
N 05947UAS7 97,548.75 0.00 0.00 97,548.75 19,523,699.00 0.00%
R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00%
R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00%
R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00%
R-IIIU N/A 0.00 0.00 0.00 0.00 0.00 0.00%
R-IV N/A 0.00 0.00 0.00 0.00 0.00 0.00%
4,602,581.58 0.00 0.00 5,481,238.33 765,918,886.91
</TABLE>
<TABLE>
<CAPTION>
Original Beginning Interest Prepayment Total Ending
Pass-Through Notional Notional Distribution Penalities Distribution Notional
Class CUSIP Rate Amount Amount Balance
<S> <C> <C> <C> <C>
X 05947UAF5 0.00546138% 771,179,585.00 766,797,543.66 348,981.03 0.00 348,981.03 765,918,886.91
<FN>
(1) Calculated by taking (A) the sum of the ending certificate balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the ending certificate balance of all classes which are not
subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificate Factor Detail
Class CUSIP Beginning Principal Interest Prepayment Realized Loss / Ending
Balance Distribution Distribution Penalties Additional Trust Balance
Fund Expenses
<S> <C> <C> <C> <C> <C> <C> <C>
A-1A 05947UAA6 975.38756452 3.71679224 5.77835852 0.00000000 0.00000000 971.67077228
A-2A 05947UAB4 1,000.00000000 0.00000000 6.11083334 0.00000000 0.00000000 1,000.00000000
A-1B 05947UAC2 989.01515181 5.56075664 5.60524333 0.00000000 0.00000000 983.45439517
A-2B 05947UAD0 1,000.00000000 0.00000000 6.04749994 0.00000000 0.00000000 1,000.00000000
A-3B 05947UAE8 1,000.00000000 0.00000000 6.18166675 0.00000000 0.00000000 1,000.00000000
B 05947UAG3 1,000.00000000 0.00000000 6.26000012 0.00000000 0.00000000 1,000.00000000
C 05947UAH1 1,000.00000000 0.00000000 6.37583322 0.00000000 0.00000000 1,000.00000000
D 05947UAJ7 1,000.00000000 0.00000000 6.37213202 0.00000000 0.00000000 1,000.00000000
E 05947UAK4 1,000.00000000 0.00000000 6.45754864 0.00000000 0.00000000 1,000.00000000
F 05947UAL2 1,000.00000000 0.00000000 6.45754873 0.00000000 0.00000000 1,000.00000000
G 05947UAM0 1,000.00000000 0.00000000 5.70833361 0.00000000 0.00000000 1,000.00000000
H 05947UAN8 1,000.00000000 0.00000000 5.70833353 0.00000000 0.00000000 1,000.00000000
K 05947UAP3 1,000.00000000 0.00000000 5.70833397 0.00000000 0.00000000 1,000.00000000
L 05947UAQ1 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000
M 05947UAR9 1,000.00000000 0.00000000 5.00000064 0.00000000 0.00000000 1,000.00000000
N 05947UAS7 1,000.00000000 0.00000000 4.99642767 0.00000000 0.00000000 1,000.00000000
R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-IIIU N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-IV N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
<S> <C> <C> <C> <C> <C>
X 05947UAF5 994.31774203 0.45252887 0.00000000 993.17837480
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 1,382,536.14
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances 69.76
paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Master Servicing Fee Summary
<S> <C>
Current Period Accrued Servicing Fees 89,308.22
Less Delinquent Servicing Fees 22,725.32
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 28,985.46
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 95,568.36
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid
Class Certificate Prepayment Certificate Certificate Interest Trust Fund Distribution Distributable
Interest Interest Shortfall Interest Adjustment Expenses Certificate Interest
<S> <C> <C> <C> <C> <C> <C> <C>
A-1A 885,421.21 0.00 885,421.21 0.00 0.00 885,421.21 0.00
A-2A 1,827,143.08 0.00 1,827,143.08 0.00 0.00 1,827,143.08 0.00
A-1B 311,603.61 0.00 311,603.61 0.00 0.00 311,603.61 0.00
A-2B 232,168.76 0.00 232,168.76 0.00 0.00 232,168.76 0.00
A-3B 123,430.70 0.00 123,430.70 0.00 0.00 123,430.70 0.00
X 348,981.03 0.00 348,981.03 0.00 0.00 348,981.03 0.00
B 256,658.54 0.00 256,658.54 0.00 0.00 256,658.54 0.00
C 224,063.72 0.00 224,063.72 0.00 0.00 224,063.72 0.00
D 74,644.55 0.00 74,644.55 0.00 0.00 74,644.55 0.00
E 176,505.32 0.00 176,505.32 0.00 0.00 176,505.32 0.00
F 75,645.14 0.00 75,645.14 0.00 0.00 75,645.14 0.00
G 66,868.67 0.00 66,868.67 0.00 0.00 66,868.67 0.00
H 111,447.78 0.00 111,447.78 0.00 0.00 111,447.78 0.00
K 22,289.56 0.00 22,289.56 0.00 0.00 22,289.56 0.00
L 78,094.79 0.00 78,094.79 0.00 0.00 78,094.79 0.00
M 39,047.40 0.00 39,047.40 0.00 0.00 39,047.40 0.00
N 97,618.50 0.00 97,618.50 0.00 69.74 97,548.75 69.74
Total 4,951,632.36 0.00 4,951,632.36 0.00 69.74 4,951,562.61 69.74
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount (1)
Principal Distribution Amount
878,656.75
(a) Principal portion of Monthly Payments 878,656.75
and any Assumed Monthly Payments
(b) Principal Prepayments 0.00
(c) Collection of Principal on a Balloon 0.00
Loan after its stated Maturity Date
(d) Liquidation Proceeds and Insurance 0.00
Proceeds received on a Mortgage Loan
(e) Liquidation Proceeds, Insurance Proceeds, 0.00
or REO Revenues received on an REO
Plus the excess of the prior Principal Distribution 0.00
Amount over the principal paid to the Sequential
Pay Certificates
Aggregate Number of Outstanding Loans 158
Aggregate Stated Principal Balance of the Mortgage Pool before distribution 766,797,546.24
Aggregate Stated Principal Balance of the Mortgage Pool after distribution 765,918,889.49
Cumulative Prepayments 2,737,494.25
Total Servicing and Special Servicing Fee paid 95,568.36
Servicing Fee paid 95,568.36
Special Servicing Fee paid 0.00
Trustee Fee paid 1,916.99
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Additional Trust Fund Expenses 69.76
(i) Fees paid to Special Servicer 0.00
(ii) Interest on Advances 69.76
(iii) Other Expenses of the Trust 0.00
<FN>
(1) The Available Distribution Amount includes any Prepayment Premiums.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Cumulative Date Appraisal
Loan Reduction ASER Reduction
Number Amount Amount Effected
<S> <C> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings Current Ratings (1)
Class CUSIP Fitch Moodys S & P Fitch Moodys S & P
<S> <C> <C> <C> <C> <C> <C> <C>
A-1A 05947UAA6 X Aaa AAA X Aaa AAA
A-2A 05947UAB4 X Aaa AAA X Aaa AAA
A-1B 05947UAC2 X Aaa AAA X Aaa AAA
A-2B 05947UAD0 X Aaa AAA X Aaa AAA
A-3B 05947UAE8 X Aaa AAA X Aaa AAA
X 05947UAF5 X Aaa AAA X Aaa AAA
B 05947UAG3 X Aa2 AA X Aa2 AA
C 05947UAH1 X A2 A X A2 A
D 05947UAJ7 X A3 A- X A3 A-
E 05947UAK4 X Baa2 BBB X Baa2 BBB
F 05947UAL2 X Baa3 BBB- X Baa3 BBB-
G 05947UAM0 X Ba1 BB+ X Ba1 BB+
H 05947UAN8 X Ba2 BB X Ba2 BB
K 05947UAP3 X Ba3 BB- X Ba3 BB-
L 05947UAQ1 X B2 NR X B2 NR
M 05947UAR9 X B3 NR X B3 NR
N 05947UAS7 X NR NR X NR NR
<FN>
NR - Designates that the class was not rated by the above agency at the time of
original issuance.
X - Designates that the above rating agency did not rate any classes in this
transaction at the time of original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any particular
rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained
directly from the applicable rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed, you may want to obtain current ratings directly from
the rating agencies.
Fitch, Inc.
One State Street Plaza
New York, New York 10004
(212) 908-0500
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300
Standard & Poor's Rating Services
55 Water Street
New York, New York 10041
(212) 438-2430
</FN>
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Aggregate Pool
Scheduled Balance
% of
Scheduled # of Scheduled Agg. WAM WAC Weighted
Balance Loans Balance Bal. (2) Avg DSCR (1)
<S> <C> <C> <C> <C> <C> <C> <C>
Below 999,999 8 6,588,878.53 0.86 101.00 8.1458 1.938425
1,000,000 to 1,999,999 33 51,042,702.88 6.66 93.00 8.0947 1.940243
2,000,000 to 2,999,999 44 107,810,567.59 14.08 89.00 7.9136 1.833132
3,000,000 to 3,999,999 20 69,169,797.43 9.03 75.00 8.1185 1.765358
4,000,000 to 4,999,999 11 49,350,068.15 6.44 122.00 7.8751 1.736847
5,000,000 to 7,499,999 16 95,327,863.98 12.45 102.00 7.5846 1.586044
7,500,000 to 9,999,999 8 66,385,381.25 8.67 89.00 7.9000 1.530266
10,000,000 to 14,999,999 9 102,927,579.62 13.44 108.00 8.1703 1.784621
15,000,000 to 19,999,999 5 87,798,479.80 11.46 105.00 7.6775 1.420605
20,000,000 to 29,999,999 3 71,517,570.26 9.34 104.00 8.3397 1.497478
30,000,000 or greater 1 58,000,000.00 7.57 106.00 7.1600 4.160000
Totals 158 765,918,889.49 100.00 99.00 7.8917 1.862903
</TABLE>
<TABLE>
<CAPTION>
State (3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Alabama 1 1,721,022.65 0.22 134 7.9900 3.870000
Alaska 2 7,566,142.55 0.99 59 7.4605 1.622068
Arizona 11 48,186,153.36 6.29 101 7.9788 1.576083
California 46 183,616,617.38 23.97 87 7.8415 1.992710
Delaware 1 3,955,414.57 0.52 103 7.5530 1.340000
Florida 4 41,565,263.87 5.43 111 7.9435 1.632130
Georgia 8 20,556,087.56 2.68 108 8.2007 1.806264
Idaho 1 2,085,552.44 0.27 96 7.3750 2.420000
Illinois 5 27,501,037.48 3.59 106 8.6742 1.270837
Indiana 2 6,052,297.73 0.79 85 8.1814 1.393873
Iowa 2 4,066,768.37 0.53 147 7.3446 2.522820
Louisiana 3 7,221,440.70 0.94 126 7.9875 3.637510
Maryland 3 14,849,633.05 1.94 103 7.6614 1.283066
Massachusetts 1 4,252,800.65 0.56 164 7.0900 1.650000
Michigan 1 10,569,265.68 1.38 95 8.0800 1.520000
Minnesota 1 792,573.34 0.10 103 8.4200 2.160000
Mississippi 1 2,075,350.88 0.27 134 7.9900 3.870000
Missouri 1 2,363,689.02 0.31 104 8.0300 1.480000
Nevada 6 52,114,857.71 6.80 92 7.7527 1.325015
New Jersey 3 30,184,543.57 3.94 105 8.1287 2.262057
New York 7 14,906,179.01 1.95 91 7.3711 1.914685
North Carolina 6 31,910,559.96 4.17 123 7.5861 1.524387
Oregon 8 29,453,957.17 3.85 76 8.2063 1.543045
Pennsylvania 1 7,528,200.81 0.98 93 6.7700 1.750000
South Carolina 7 34,571,795.92 4.51 99 7.9283 1.408215
Texas 23 89,869,425.04 11.73 106 8.1651 2.148455
Utah 1 1,106,832.64 0.14 102 7.9300 1.970000
Virginia 5 25,154,541.31 3.28 113 7.5885 1.410947
Washington 16 60,120,885.07 7.85 97 7.6041 2.709118
Totals 177 765,918,889.49 100.00 99 7.8917 1.862903
</TABLE>
<TABLE>
<CAPTION>
Note Rate
% of WAM WAC Weighted
Note # of Scheduled Agg. (2) Avg DSCR (1)
Rate Loans Balance Bal.
<S> <C> <C> <C> <C> <C> <C>
6.999% or Less 5 28,394,867.89 3.71 99 6.8560 1.626975
7.000% to 7.249% 16 139,257,280.04 18.18 103 7.1414 2.508773
7.250% to 7.499% 14 42,878,628.67 5.60 96 7.3310 1.806701
7.500% to 7.749% 17 65,042,741.00 8.49 103 7.6263 1.824346
7.750% to 7.999% 30 151,034,887.66 19.72 101 7.8886 1.863143
8.000% to 8.499% 49 225,776,289.26 29.48 97 8.1924 1.582914
8.500% to 8.999% 18 92,824,756.67 12.12 101 8.7222 1.710616
9.000% to 9.499% 6 13,916,431.38 1.82 51 9.2394 1.798895
9.500% or greater 3 6,793,006.92 0.89 85 9.6493 1.845251
Totals 158 765,918,889.49 100.00 99 7.8917 1.862903
</TABLE>
<TABLE>
<CAPTION>
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 0 0.00 0.00 0 0.0000 0.000000
13 to 24 months 92 547,227,068.01 71.45 106 7.8961 1.925639
25 to 36 months 25 80,114,664.21 10.46 103 7.2714 1.727305
37 to 48 months 12 57,277,510.75 7.48 80 8.1689 1.347388
49 to 60 months 13 34,844,798.48 4.55 59 8.1241 1.660543
61 to 72 months 4 14,319,468.39 1.87 70 8.5032 1.643228
73 months or greater 12 32,135,379.65 4.20 48 8.3458 2.368787
Totals 158 765,918,889.49 100.00 99 7.8917 1.862903
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio (1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1.19 or less 9 69,133,932.09 9.03 98 7.8579 0.897586
1.20 to 1.24 5 31,102,031.98 4.06 100 7.9640 1.207710
1.25 to 1.29 5 19,424,795.99 2.54 103 8.0851 1.257011
1.30 to 1.34 7 39,331,638.01 5.14 109 7.7487 1.319819
1.35 to 1.39 6 44,130,914.14 5.76 92 7.8433 1.363329
1.40 to 1.49 17 95,136,681.93 12.42 109 7.9372 1.447709
1.50 to 1.59 12 68,686,383.43 8.97 99 8.0200 1.528117
1.60 to 1.69 21 94,464,103.12 12.33 93 8.0821 1.648779
1.70 to 1.79 19 46,153,232.93 6.03 94 7.5924 1.738638
1.80 to 1.89 10 33,685,004.13 4.40 80 7.8083 1.846418
1.90 or greater 47 224,670,171.74 29.33 100 7.8454 2.892426
Totals 158 765,918,889.49 100.00 99 7.8917 1.862903
</TABLE>
<TABLE>
<CAPTION>
Property Type
Property # of Scheduled % of Weighted
Type Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Health Care 6 44,843,725.34 5.85 97 8.0534 1.029070
Industrial 9 29,792,289.07 3.89 95 8.3682 1.549562
Lodging 14 89,576,422.44 11.70 108 7.6139 3.558439
Mobile Home Park 5 15,437,212.01 2.02 99 7.8828 2.001204
Multi-Family 58 201,712,487.37 26.34 96 7.7227 1.494069
Office 20 96,189,963.01 12.56 95 7.9293 1.730361
Other 2 13,467,737.71 1.76 48 7.6961 1.550689
Retail 57 264,475,364.94 34.53 102 8.0121 1.804541
Self Storage 6 10,423,687.60 1.36 105 8.3583 1.814914
Totals 177 765,918,889.49 100.00 99 7.8917 1.862903
</TABLE>
<TABLE>
<CAPTION>
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
19 months or less 6 16,872,830.39 2.20 6 8.1741 1.949512
20 to 39 months 6 22,188,437.35 2.90 36 8.1077 1.976815
40 to 59 months 4 13,507,651.00 1.76 52 8.2955 1.662481
60 to 79 months 14 39,674,649.31 5.18 70 8.0123 1.648114
80 to 99 months 35 135,526,228.17 17.69 92 7.6022 1.597367
100 to 109 months 78 477,771,220.44 62.38 105 7.9289 1.893335
110 to 139 months 3 21,891,454.16 2.86 130 7.9923 3.182128
140 months or greater 6 22,914,055.48 2.99 169 7.3798 1.781479
Totals 152 750,346,526.30 97.97 98 7.8768 1.860672
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
19 months or less 0 0.00 0.00 0 0.0000 0.000000
20 to 39 months 0 0.00 0.00 0 0.0000 0.000000
40 to 59 months 0 0.00 0.00 0 0.0000 0.000000
60 to 79 months 0 0.00 0.00 0 0.0000 0.000000
80 to 99 months 1 1,396,445.45 0.18 98 8.5000 2.740000
100 to 109 months 1 3,038,978.52 0.40 107 9.7500 1.950000
110 to 139 months 2 6,708,528.27 0.88 130 8.5216 1.868577
140 months or greater 2 4,428,410.95 0.58 150 8.0000 1.895866
Totals 6 15,572,363.19 2.03 128 8.6111 1.970372
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
174 months or less 10 23,864,684.77 3.12 46 8.2335 2.355300
175 to 199 months 5 11,500,823.42 1.50 55 8.3845 1.714711
200 to 224 months 3 14,224,388.97 1.86 123 7.6074 2.116508
225 to 249 months 10 25,932,653.63 3.39 44 8.2442 1.873406
250 to 274 months 18 130,832,246.14 17.08 95 7.5227 2.647480
275 to 299 months 27 132,264,852.95 17.27 104 8.3006 1.666035
300 to 324 months 5 22,457,586.51 2.93 88 8.1777 1.389097
325 months or greater 74 389,269,289.91 50.82 105 7.7829 1.653360
Totals 152 750,346,526.30 97.97 98 7.8768 1.860672
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Underwriter's Information 5 20,200,827.05 2.64 98 7.6252 1.370551
1 year or less 150 719,982,841.71 94.00 99 7.9200 1.904735
1 to 2 years 3 25,735,220.73 3.36 104 7.3088 1.079053
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 158 765,918,889.49 100.00 99 7.8917 1.862903
<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most current
DSCR provided by the Servicer is used. To the extent that no DSCR is provided by
the Servicer, information from the offering document is used. The Trustee makes
no representations as to the accuracy of the data provided by the borrower for
this calculation.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date balance of each
property as disclosed in the offering document.
Note: There are no Hyper-Amortization Loans in the Mortgage Pool.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Group A
Scheduled Balance
% of
Scheduled # of Scheduled Agg. WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
Below 999,999 8 6,588,878.53 0.86 101 8.1458 1.938425
1,000,000 to 1,999,999 25 37,789,592.17 4.93 100 7.9146 1.955254
2,000,000 to 2,999,999 29 70,659,894.96 9.23 100 7.8191 1.724733
3,000,000 to 3,999,999 12 42,087,624.68 5.50 82 7.8168 1.570174
4,000,000 to 4,999,999 10 44,374,514.75 5.79 121 7.8213 1.743221
5,000,000 to 7,499,999 15 89,522,796.80 11.69 105 7.6141 1.599405
7,500,000 to 9,999,999 5 41,622,214.37 5.43 103 7.7926 1.743420
10,000,000 to 14,999,999 9 102,927,579.62 13.44 108 8.1703 1.784621
15,000,000 to 19,999,999 5 87,798,479.80 11.46 105 7.6775 1.420605
20,000,000 to 29,999,999 3 71,517,570.26 9.34 104 8.3397 1.497478
30,000,000 or greater 1 58,000,000.00 7.57 106 7.1600 4.160000
Totals 122 652,889,145.94 85.24 104 7.8329 1.875521
</TABLE>
<TABLE>
<CAPTION>
State (3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Alabama 1 1,721,022.65 0.22 134 7.9900 3.870000
Arizona 9 43,754,979.81 5.71 106 7.9525 1.461413
California 29 132,316,131.03 17.28 94 7.6488 1.970992
Delaware 1 3,955,414.57 0.52 103 7.5530 1.340000
Florida 4 41,565,263.87 5.43 111 7.9435 1.632130
Georgia 8 20,556,087.56 2.68 108 8.2007 1.806264
Illinois 5 27,501,037.48 3.59 106 8.6742 1.270837
Indiana 2 6,052,297.73 0.79 85 8.1814 1.393873
Iowa 2 4,066,768.37 0.53 147 7.3446 2.522820
Louisiana 3 7,221,440.70 0.94 126 7.9875 3.637510
Maryland 3 14,849,633.05 1.94 103 7.6614 1.283066
Massachusetts 1 4,252,800.65 0.56 164 7.0900 1.650000
Michigan 1 10,569,265.68 1.38 95 8.0800 1.520000
Minnesota 1 792,573.34 0.10 103 8.4200 2.160000
Mississippi 1 2,075,350.88 0.27 134 7.9900 3.870000
Missouri 1 2,363,689.02 0.31 104 8.0300 1.480000
Nevada 5 44,452,187.18 5.80 101 7.6885 1.263822
New Jersey 3 30,184,543.57 3.94 105 8.1287 2.262057
New York 7 14,906,179.01 1.95 91 7.3711 1.914685
North Carolina 6 31,910,559.96 4.17 123 7.5861 1.524387
Oregon 2 6,025,073.59 0.79 92 7.4555 2.949190
Pennsylvania 1 7,528,200.81 0.98 93 6.7700 1.750000
South Carolina 7 34,571,795.92 4.51 99 7.9283 1.408215
Texas 23 89,869,425.04 11.73 106 8.1651 2.148455
Utah 1 1,106,832.64 0.14 102 7.9300 1.970000
Virginia 5 25,154,541.31 3.28 113 7.5885 1.410947
Washington 9 43,566,050.52 5.69 101 7.3898 3.110773
Totals 141 652,889,145.94 85.24 104 7.8329 1.875521
</TABLE>
<TABLE>
<CAPTION>
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
6.999% or less 5 28,394,867.89 3.71 99 6.8560 1.626975
7.000% to 7.249% 15 133,452,212.86 17.42 105 7.1419 2.557874
7.250% to 7.499% 11 35,954,645.50 4.69 102 7.3321 1.706976
7.500% to 7.749% 14 55,952,872.14 7.31 108 7.6306 1.818607
7.750% to 7.999% 26 135,647,685.92 17.71 105 7.8994 1.857940
8.000% to 8.499% 38 183,019,034.10 23.90 101 8.1901 1.574587
8.500% to 8.999% 11 78,384,693.04 10.23 106 8.7442 1.662461
9.000% to 9.499% 1 971,677.13 0.13 105 9.3700 1.690000
9.500% or greater 1 1,111,457.36 0.15 103 9.6100 1.500000
Totals 122 652,889,145.94 85.24 104 7.8329 1.875521
</TABLE>
<TABLE>
<CAPTION>
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 0 0.00 0.00 0 0.0000 0.000000
13 to 24 months 91 545,141,515.57 71.17 106 7.8981 1.923747
25 to 36 months 19 61,196,677.87 7.99 106 7.1010 1.751210
37 to 48 months 3 18,071,293.10 2.36 93 8.1682 1.250613
49 to 60 months 7 19,802,391.47 2.59 45 7.8952 1.632952
61 to 72 months 1 5,022,701.94 0.66 117 8.0000 1.350000
73 months or greater 1 3,654,565.99 0.48 36 8.1500 1.890000
Totals 122 652,889,145.94 85.24 104 7.8329 1.875521
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio (1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1.19 or less 7 57,504,329.08 7.51 102 7.7831 0.994684
1.20 to 1.24 5 31,102,031.98 4.06 100 7.9640 1.207710
1.25 to 1.29 4 17,439,321.73 2.28 106 7.9667 1.254394
1.30 to 1.34 7 39,331,638.01 5.14 109 7.7487 1.319819
1.35 to 1.39 4 35,431,856.81 4.63 98 7.9228 1.361686
1.40 to 1.49 14 87,344,339.25 11.40 112 7.9250 1.446529
1.50 to 1.59 10 63,301,026.92 8.26 102 7.9463 1.526700
1.60 to 1.69 17 77,125,066.83 10.07 98 8.0667 1.645906
1.70 to 1.79 16 40,901,784.11 5.34 98 7.4570 1.742853
1.80 to 1.89 8 23,505,256.82 3.07 85 7.6088 1.858652
1.90 or greater 30 179,902,494.40 23.49 108 7.7439 3.017248
Totals 122 652,889,145.94 85.24 104 7.8329 1.875521
</TABLE>
<TABLE>
<CAPTION>
Property Type
Property # of Scheduled % of Weighted
Type Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Health Care 5 35,280,405.26 4.61 101 8.0001 1.234829
Industrial 3 14,556,248.41 1.90 103 8.1027 1.374778
Lodging 12 84,419,825.30 11.02 109 7.5687 3.567243
Mobile Home Park 3 11,492,731.08 1.50 106 7.9964 2.012746
Multi-Family 58 201,712,487.37 26.34 96 7.7227 1.494069
Office 14 76,064,966.63 9.93 102 7.9932 1.688823
Retail 42 223,130,511.22 29.13 110 7.9089 1.768733
Self Storage 4 6,231,970.67 0.81 104 8.4276 1.951434
Totals 141 652,889,145.94 85.24 104 7.8329 1.875521
</TABLE>
<TABLE>
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
19 months or less 2 6,579,969.68 0.86 1 7.6200 1.653776
20 to 39 months 1 3,654,565.99 0.48 36 8.1500 1.890000
40 to 59 months 0 0.00 0.00 0 0.0000 0.000000
60 to 79 months 6 15,712,257.86 2.05 68 8.0072 1.560378
80 to 99 months 26 104,365,622.33 13.63 93 7.4357 1.601466
100 to 109 months 78 477,771,220.44 62.38 105 7.9289 1.893335
110 to 139 months 3 21,891,454.16 2.86 130 7.9923 3.182128
140 months or greater 6 22,914,055.48 2.99 169 7.3798 1.781479
Totals 122 652,889,145.94 85.24 104 7.8329 1.875521
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
19 months or less 0 0.00 0.00 0 0.0000 0.000000
20 to 39 months 0 0.00 0.00 0 0.0000 0.000000
40 to 59 months 0 0.00 0.00 0 0.0000 0.000000
60 to 79 months 0 0.00 0.00 0 0.0000 0.000000
80 to 99 months 0 0.00 0.00 0 0.0000 0.000000
100 to 109 months 0 0.00 0.00 0 0.0000 0.000000
110 to 139 months 0 0.00 0.00 0 0.0000 0.000000
140 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 0 0.00 0.00 0 0.0000 0.000000
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
174 months or less 3 6,796,287.26 0.89 67 8.1402 2.125648
175 to 199 months 0 0.00 0.00 0 0.0000 0.000000
200 to 224 months 2 10,262,904.00 1.34 159 7.3594 2.165341
225 to 249 months 5 11,761,451.48 1.54 39 8.0556 1.641100
250 to 274 months 8 87,967,393.45 11.49 106 7.2075 3.256188
275 to 299 months 25 124,374,233.33 16.24 106 8.3708 1.666742
300 to 324 months 5 22,457,586.51 2.93 88 8.1777 1.389097
325 months or greater 74 389,269,289.91 50.82 105 7.7829 1.653360
Totals 122 652,889,145.94 85.24 104 7.8329 1.875521
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Underwriter's Information 2 9,435,486.79 1.23 132 7.6135 1.430290
1 year or less 117 617,718,438.42 80.65 103 7.8581 1.915504
1 to 2 years 3 25,735,220.73 3.36 104 7.3088 1.079053
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 122 652,889,145.94 85.24 104 7.8329 1.875521
<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most current
DSCR provided by the Servicer is used. To the extent that no DSCR is provided by
the Servicer, information from the offering document is used. The Trustee makes
no representations as to the accuracy of the data provided by the borrower for
this calculation.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date balance of each
property as disclosed in the offering document.
Note: There are no Hyper-Amortization Loans in the Mortgage Pool.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Group B
Scheduled Balance
% of
Scheduled # of Scheduled Agg. WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
Below 999,999 0 0.00 0.00 0 0.0000 0.000000
1,000,000 to 1,999,999 8 13,253,110.71 1.73 75 8.6080 1.897441
2,000,000 to 2,999,999 15 37,150,672.63 4.85 68 8.0935 2.039304
3,000,000 to 3,999,999 8 27,082,172.75 3.54 63 8.5872 2.068687
4,000,000 to 4,999,999 1 4,975,553.40 0.65 128 8.3550 1.680000
5,000,000 to 7,499,999 1 5,805,067.18 0.76 59 7.1300 1.380000
7,500,000 to 9,999,999 3 24,763,166.88 3.23 66 8.0804 1.171995
10,000,000 to 14,999,999 0 0.00 0.00 0 0.0000 0.000000
15,000,000 to 19,999,999 0 0.00 0.00 0 0.0000 0.000000
20,000,000 to 29,999,999 0 0.00 0.00 0 0.0000 0.000000
30,000,000 or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 36 113,029,743.55 14.76 69 8.2313 1.790018
</TABLE>
<TABLE>
<CAPTION>
State (3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Alaska 2 7,566,142.55 0.99 59 7.4605 1.622068
Arizona 2 4,431,173.55 0.58 58 8.2389 2.708367
California 17 51,300,486.35 6.70 69 8.3386 2.048728
Idaho 1 2,085,552.44 0.27 96 7.3750 2.420000
Nevada 1 7,662,670.53 1.00 39 8.1250 1.680000
Oregon 6 23,428,883.58 3.06 72 8.3994 1.181435
Washington 7 16,554,834.55 2.16 85 8.1681 1.652114
Totals 36 113,029,743.55 14.76 69 8.2313 1.790018
</TABLE>
<TABLE>
<CAPTION>
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
6.999% or less 0 0.00 0.00 0 0.0000 0.000000
7.000% to 7.249% 1 5,805,067.18 0.76 59 7.1300 1.380000
7.250% to 7.499% 3 6,923,983.17 0.90 66 7.3249 2.324550
7.500% to 7.749% 3 9,089,868.86 1.19 68 7.5997 1.859676
7.750% to 7.999% 4 15,387,201.74 2.01 61 7.7939 1.909013
8.000% to 8.499% 11 42,757,255.16 5.58 78 8.2022 1.618553
8.500% to 8.999% 7 14,440,063.63 1.89 74 8.6025 1.972013
9.000% to 9.499% 5 12,944,754.25 1.69 46 9.2296 1.807069
9.500% or greater 2 5,681,549.56 0.74 81 9.6570 1.912791
Totals 36 113,029,743.55 14.76 69 8.2313 1.790018
</TABLE>
<TABLE>
<CAPTION>
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 0 0.00 0.00 0 0.0000 0.000000
13 to 24 months 1 2,085,552.44 0.27 96 7.3750 2.420000
25 to 36 months 6 18,917,986.34 2.47 94 7.8225 1.649977
37 to 48 months 9 39,206,217.65 5.12 74 8.1692 1.391995
49 to 60 months 6 15,042,407.01 1.96 77 8.4254 1.696864
61 to 72 months 3 9,296,766.45 1.21 44 8.7750 1.801648
73 months or greater 11 28,480,813.66 3.72 50 8.3710 2.430223
Totals 36 113,029,743.55 14.76 69 8.2313 1.790018
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio (1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1.19 or less 2 11,629,603.01 1.52 78 8.2278 0.417470
1.20 to 1.24 0 0.00 0.00 0 0.0000 0.000000
1.25 to 1.29 1 1,985,474.26 0.26 76 9.1250 1.280000
1.30 to 1.34 0 0.00 0.00 0 0.0000 0.000000
1.35 to 1.39 2 8,699,057.33 1.14 69 7.5192 1.370020
1.40 to 1.49 3 7,792,342.68 1.02 81 8.0747 1.460926
1.50 to 1.59 2 5,385,356.51 0.70 62 8.8855 1.544769
1.60 to 1.69 4 17,339,036.29 2.26 71 8.1507 1.661559
1.70 to 1.79 3 5,251,448.82 0.69 61 8.6467 1.705815
1.80 to 1.89 2 10,179,747.31 1.33 68 8.2691 1.818171
1.90 or greater 17 44,767,677.34 5.84 66 8.2533 2.390820
Totals 36 113,029,743.55 14.76 69 8.2313 1.790018
</TABLE>
<TABLE>
<CAPTION>
Property Type
Property # of Scheduled % of Weighted
Type Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Health Care 1 9,563,320.08 1.25 82 8.2500 0.270000
Industrial 6 15,236,040.66 1.99 88 8.6219 1.716548
Lodging 2 5,156,597.14 0.67 81 8.3525 3.414306
Mobile Home Park 2 3,944,480.93 0.51 80 7.5517 1.967578
Office 6 20,124,996.38 2.63 69 7.6879 1.887358
Other 2 13,467,737.71 1.76 48 7.6961 1.550689
Retail 15 41,344,853.72 5.40 60 8.5691 1.997790
Self Storage 2 4,191,716.93 0.55 108 8.2554 1.611945
Totals 36 113,029,743.55 14.76 69 8.2313 1.790018
</TABLE>
<TABLE>
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
19 months or less 4 10,292,860.71 1.34 9 8.5284 2.138569
20 to 39 months 5 18,533,871.36 2.42 36 8.0994 1.993933
40 to 59 months 4 13,507,651.00 1.76 52 8.2955 1.662481
60 to 79 months 8 23,962,391.45 3.13 71 8.0156 1.705643
80 to 99 months 9 31,160,605.84 4.07 86 8.1598 1.583639
100 to 109 months 0 0.00 0.00 0 0.0000 0.000000
110 to 139 months 0 0.00 0.00 0 0.0000 0.000000
140 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 30 97,457,380.36 12.72 60 8.1706 1.761200
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
19 months or less 0 0.00 0.00 0 0.0000 0.000000
20 to 39 months 0 0.00 0.00 0 0.0000 0.000000
40 to 59 months 0 0.00 0.00 0 0.0000 0.000000
60 to 79 months 0 0.00 0.00 0 0.0000 0.000000
80 to 99 months 1 1,396,445.45 0.18 98 8.5000 2.740000
100 to 109 months 1 3,038,978.52 0.40 107 9.7500 1.950000
110 to 139 months 2 6,708,528.27 0.88 130 8.5216 1.868577
140 months or greater 2 4,428,410.95 0.58 150 8.0000 1.895866
Totals 6 15,572,363.19 2.03 128 8.6111 1.970372
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
174 months or less 7 17,068,397.51 2.23 38 8.2706 2.446742
175 to 199 months 5 11,500,823.42 1.50 55 8.3845 1.714711
200 to 224 months 1 3,961,484.97 0.52 32 8.2500 1.990000
225 to 249 months 5 14,171,202.15 1.85 49 8.4008 2.066209
250 to 274 months 10 42,864,852.69 5.60 74 8.1696 1.398286
275 to 299 months 2 7,890,619.62 1.03 69 7.1948 1.654880
300 to 324 months 0 0.00 0.00 0 0.0000 0.000000
325 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 30 97,457,380.36 12.72 60 8.1706 1.761200
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Underwriter's Information 3 10,765,340.26 1.41 67 7.6355 1.318192
1 year or less 33 102,264,403.29 13.35 69 8.2940 1.839687
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 36 113,029,743.55 14.76 69 8.2313 1.790018
<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most current
DSCR provided by the Servicer is used. To the extent that no DSCR is provided by
the Servicer, information from the offering document is used. The Trustee makes
no representations as to the accuracy of the data provided by the borrower for
this calculation.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date balance of each
property as disclosed in the offering document.
Note: There are no Hyper-Amortization Loans in the Mortgage Pool.
</FN>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
30223349 50130 MF Indianapolis IN 32,391.02 4,353.43 7.860%
30223340 50156 MF Las Vegas NV 74,366.47 8,519.88 8.380%
30223341 50295 MF Houston TX 31,063.94 3,769.76 7.670%
30223350 50374 MF Bronx NY 6,861.23 900.55 7.870%
30223351 50395 MF Bronx NY 13,475.78 1,826.17 7.770%
30223345 50550 MF North Hollywood CA 13,164.53 2,109.53 7.040%
30223205 50592 RT Huntersville NC 28,060.30 6,072.87 7.694%
30223352 50599 MF New York NY 5,307.11 756.13 7.490%
30223353 50600 MF Bronx NY 4,818.34 744.31 7.280%
30223206 50740 RT Laurel DE 24,916.17 3,197.72 7.553%
30223354 50787 MF Bronx NY 35,680.82 5,531.44 7.310%
30223355 50789 MF Bronx NY 4,898.07 625.47 7.750%
30223207 50814 RT Chocowinity NC 14,850.52 1,971.73 7.525%
30223208 50832 IN San Diego CA 83,664.60 14,192.53 8.110%
30223346 50874 RT Katy TX 13,317.58 1,989.74 7.290%
30223342 50889 RT Burlington MA 25,185.73 9,946.24 7.090%
30223209 50917 RT Boiling Springs SC 12,663.83 1,839.28 7.350%
30223344 50927 MF Las Vegas NV 111,421.68 16,533.21 7.100%
30223347 50943 OF Glendale CA 30,290.40 5,021.45 6.990%
30223210 50998 RT Charlottesville VA 25,425.99 3,263.38 7.500%
30223211 51022 RT Burlington NC 108,829.35 15,694.22 7.170%
30223212 51051 HC Boyertown PA 42,536.22 11,453.43 6.770%
30223213 51062 RT Chesapeake VA 20,355.48 2,838.51 7.250%
30223214 51067 HC Merced CA 38,718.86 10,425.56 6.770%
30223215 51078 MF Altoona IA 14,793.79 2,434.29 6.960%
30223348 51088 OF San Rafael CA 44,241.60 9,871.47 7.200%
30223200 51114 OF Calabasas CA 36,091.98 6,058.43 6.900%
30223216 51126 RT New Hyde Park NY 20,605.05 3,345.84 7.000%
30223217 51153 LO Lake Mary FL 37,895.67 13,049.49 7.550%
30223218 51164 MF Dallas TX 12,176.66 1,807.95 7.250%
30223219 51195 MF Oceanside CA 8,789.90 1,369.59 7.178%
30223220 51223 RT Santa Clarita CA 21,494.76 5,068.39 7.250%
30223221 51234 MF Yuma AZ 8,382.29 1,321.20 7.127%
30223222 51379 MF Phoenix AZ 6,705.43 789.24 7.963%
30223223 51414 IN San Diego CA 3,108.59 542.18 8.200%
30223224 51424 IN Phoenix AZ 11,622.45 1,340.88 8.025%
30223225 51447 RT Columbia SC 154,011.31 18,555.21 7.875%
30223226 51457 OF Walnut Creek CA 9,754.29 1,778.27 7.955%
30223227 51460 MF Santa Barbara CA 17,237.65 2,751.66 7.015%
30223228 51465 MF Santa Barbara CA 9,341.63 1,437.87 7.125%
30223229 51473 MF Pasedena TX 6,628.24 1,172.91 8.125%
30223230 51511 MF College Station TX 15,869.28 2,150.33 7.410%
30223231 51512 MF Chicago IL 9,118.68 1,149.32 7.630%
30223232 51513 MF College Station TX 8,721.74 1,124.85 7.560%
30223233 51515 MF Dallas TX 11,328.38 1,430.49 7.640%
30223234 51518 RT Winston-Salem NC 11,358.84 1,977.89 8.090%
30223235 51519 MF Great Mills MD 42,992.12 6,361.90 7.160%
30223236 51520 MF Fredericksburg VA 62,223.20 8,399.54 7.400%
30223201 51521 RT Hackettstown NJ 54,457.49 6,496.30 7.760%
30223237 51522 RT Minden LA 12,045.63 6,089.83 7.980%
30223202 51524 RT Freehold NJ 52,054.00 6,395.53 7.670%
30223238 51525 MF Huntington Beach CA 13,766.45 1,708.47 7.655%
30223239 51526 MF Sedona AZ 15,542.44 1,728.63 7.990%
30223240 51530 OF Vernon Hills IL 10,311.27 2,361.96 7.110%
30223241 51532 MF Lancaster CA 11,573.87 1,675.70 7.210%
30223242 51533 MF Houston TX 18,215.23 1,988.86 8.070%
30223243 51534 RT Munster IN 8,908.98 1,006.27 9.610%
30223244 51535 MF Provo UT 7,319.85 836.44 7.930%
30223245 51539 MF Minneapolis MN 5,567.34 871.40 8.420%
30223246 51545 RT Palm Beach FL 117,160.92 12,881.05 8.010%
30223247 51546 RT Palm Beach FL 78,967.28 8,681.92 8.010%
30223248 51547 RT Palm Beach FL 41,376.80 4,549.10 8.010%
30223249 51549 OF Seattle WA 31,444.42 5,839.47 7.790%
30223250 51550 MF Van Nuys CA 11,283.02 1,322.20 7.830%
30223251 51551 RT Henderson NV 15,893.36 1,750.46 8.020%
30223356 51560 HC Novato CA 14,212.20 2,212.15 8.440%
30223252 51561 RT Florence SC 19,034.43 3,265.48 8.070%
30223253 51562 RT Greenville SC 16,681.63 2,861.85 8.070%
30223254 51564 RT Lewisville TX 13,905.94 3,386.44 8.650%
30223255 51567 MH Lexington Park MD 24,466.71 2,321.34 8.450%
30223256 51568 MF Dallas TX 17,072.81 2,977.19 7.990%
30223257 51572 RT Kennesaw GA 16,933.81 1,662.02 8.360%
30223258 51573 RT Denton TX 115,782.18 11,813.65 8.240%
30223343 51576 SS Potter TX 36,018.00 3,406.27 8.490%
30223259 51578 RT Atlanta GA 18,370.75 1,868.37 8.250%
30223260 51579 LO Various Various 346,066.67 0.00 7.160%
30223203 51587 LO High Point NC 31,048.69 4,119.93 8.973%
30223261 51588 RT Marietta GA 9,307.24 4,339.96 8.330%
30223262 51589 RT El Paso TX 7,599.40 1,565.60 9.370%
30223263 51593 OF Scottsdale AZ 13,585.44 1,359.96 8.260%
30223264 51594 OF Ellicott City MD 27,435.81 4,980.54 7.870%
30223265 51595 MF Los Angeles CA 8,704.89 924.83 8.100%
30223266 51596 MF San Ysidro CA 6,847.47 686.30 8.280%
30223267 51604 MH Tucson AZ 10,905.03 1,991.41 7.800%
30223268 51605 RT North Aurora IL 39,529.93 3,417.20 8.700%
30223269 51606 RT San Gabriel CA 35,598.16 4,030.23 7.920%
30223270 51607 MH Pittsburg CA 41,272.29 4,799.42 7.800%
30223271 51611 RT Alexandria VA 22,802.89 2,248.84 8.330%
30223272 51614 MF St. Louis MO 15,828.59 1,728.96 8.030%
30223273 51618 OF San Diego CA 16,737.44 1,828.23 8.030%
30223204 51624 MF Irving TX 13,878.26 1,530.80 8.000%
30223357 51625 RT Orange VA 28,389.91 3,314.86 7.810%
30223358 51626 OF Southfield MI 71,217.03 7,520.70 8.080%
30223274 51627 OF Beaufort SC 26,225.85 4,066.10 8.380%
30223275 51629 MF Atlanta GA 10,991.53 1,575.40 8.640%
30223276 51630 MF Atlanta GA 17,797.90 1,543.50 8.690%
30223277 51632 SS Stallings (Indian Trail NC 7,781.75 1,286.89 8.150%
30223278 51635 LO Secaucus NJ 98,139.83 14,193.07 8.630%
30223279 51637 HC Moline IL 75,647.41 10,119.24 8.890%
30223280 51638 HC Peoria IL 64,369.06 8,610.56 8.890%
30223281 51663 MF Statesboro GA 20,637.68 2,423.60 7.770%
30223282 51667 OF Dallas TX 189,845.76 26,910.55 8.680%
30223359 51669 MF Decatur GA 34,761.98 3,733.96 8.043%
30223283 51670 RT Various TX 29,091.55 3,163.42 7.990%
30223284 51671 RT Various Various 83,307.61 9,058.90 7.990%
30223285 51816 MF Laughlin NV 57,126.46 6,797.28 7.730%
30223286 51824 LO Killeen TX 19,542.92 2,615.99 8.910%
30223287 51828 RT Ontario CA 153,588.77 14,482.00 8.430%
30223288 51840 MF Mesa AZ 40,604.93 4,444.26 7.970%
30223289 51841 MF Mesa AZ 73,863.11 8,084.41 7.970%
30223290 51842 MF Mesa AZ 108,974.47 11,927.39 7.970%
30223291 1201524 RT Tucson AZ 17,459.45 5,200.41 7.750%
30223292 1202613 IN Paramount CA 24,834.22 17,540.29 9.750%
30223293 1795152 OF Mill Creek WA 11,420.95 5,437.25 8.625%
30223294 2006195 RT Woodland Hills CA 16,074.17 9,019.03 8.000%
30223295 2006617 MF Fresno CA 24,909.91 13,151.07 8.150%
30223296 2006963 IN Oceanside CA 9,960.44 9,734.35 8.500%
30223297 2021590 RT Citrus Heights CA 27,291.51 8,188.75 8.250%
30223298 2021665 OF Culver City CA 12,552.13 48,577.35 7.280%
30223299 2021699 RT Merced CA 18,659.46 12,526.84 7.625%
30223300 2088714 LO Anaheim CA 23,374.94 4,469.58 8.250%
30223301 2092138 RT Anaheim CA 9,888.73 4,762.28 8.400%
30223304 3012895 RT San Leandro CA 14,029.79 5,809.76 8.125%
30223305 3012945 MF Rohnert Park CA 21,659.80 5,972.33 7.620%
30223306 3012952 MF Santa Rosa CA 20,196.30 5,568.79 7.620%
30223307 3016946 MF Modesto CA 19,135.34 2,860.44 8.000%
30223308 3018165 RT Stockton CA 17,301.76 5,136.98 9.250%
30223309 3018223 RT San Francisco CA 34,809.73 24,048.86 8.355%
30223310 3018256 RT La Canada Flintridge CA 26,325.92 15,274.28 9.430%
30223311 3018413 MF Las Vegas NV 26,254.54 5,604.88 8.370%
30223312 3020062 MF Modesto CA 10,926.26 1,322.07 8.625%
30223313 3021391 OT Las Vegas NV 51,958.71 11,230.61 8.125%
30223314 3022381 IN Los Gatos CA 21,445.58 8,538.09 7.795%
30223315 3024965 OF Menlo Park CA 49,192.87 11,601.55 7.820%
30223316 3027125 RT Berkeley CA 15,117.01 2,516.66 9.125%
30223317 3028172 RT Tempe AZ 13,051.56 7,233.77 9.000%
30223318 3032166 HC Hillsboro OR 65,837.25 13,007.76 8.250%
30223319 3032679 MF Battle Ground WA 15,985.65 2,543.12 7.310%
30223320 3032737 OF Portland OR 17,217.72 4,601.96 7.320%
30223321 3032893 IN Medford OR 20,042.44 3,711.39 8.300%
30223322 3041985 LO Anchorage AK 12,582.74 4,923.75 8.550%
30223323 3045150 RT Berkeley CA 21,076.96 3,728.18 8.580%
30223324 3048386 RT Fullerton CA 15,915.03 9,409.75 8.000%
30223325 3054319 OF Everett WA 18,265.80 3,900.32 7.690%
30223326 3056355 OT Anchorage AK 34,541.47 8,364.16 7.130%
30223327 3057650 SS Kirkland WA 13,722.31 7,779.86 8.000%
30223328 3059565 MH Ketchum ID 12,835.15 2,878.76 7.375%
30223329 3101680 RT Tualatin OR 28,046.43 6,130.94 9.200%
30223330 3101847 RT Beaverton OR 21,062.14 3,981.20 9.550%
30223331 3102092 MF Vancouver WA 33,520.47 5,369.05 8.000%
30223332 3102464 MH Troutdale OR 12,025.96 3,156.15 7.750%
30223333 3103140 MF Portland OR 16,355.34 2,405.83 7.875%
30223334 4537841 OF Seattle WA 20,778.83 5,207.43 7.500%
30223335 4541876 MF Lynnwood WA 15,727.61 3,609.88 8.250%
30223336 4542254 MF Spokane WA 16,580.93 4,870.39 7.110%
30223337 4542437 SS Monroe WA 15,206.27 5,616.67 8.500%
30223338 4548590 IN Seattle WA 22,216.41 3,983.70 8.625%
30223339 4548707 IN Redmond WA 11,305.53 1,901.86 8.875%
Totals 5,042,857.59 878,656.75
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
30223349 N/A 09/01/2007 N 4,945,193.80 4,940,840.37 12/01/2000
30223340 N/A 08/01/2009 N 10,649,136.54 10,640,616.66 12/01/2000
30223341 N/A 10/01/2009 N 4,860,068.77 4,856,299.01 12/01/2000
30223350 N/A 12/01/2007 N 1,046,185.18 1,045,284.63 11/01/2000
30223351 N/A 12/01/2007 N 2,081,201.10 2,079,374.93 11/01/2000
30223345 N/A 11/01/2008 N 2,243,953.24 2,241,843.71 12/01/2000
30223205 N/A 04/01/2018 N 4,376,444.65 4,370,371.78 12/01/2000
30223352 N/A 06/01/2009 N 850,271.52 849,515.39 11/01/2000
30223353 N/A 04/01/2008 N 794,231.31 793,487.00 11/01/2000
30223206 N/A 07/01/2009 N 3,958,612.29 3,955,414.57 12/01/2000
30223354 N/A 04/01/2008 N 5,857,316.00 5,851,784.56 11/01/2000
30223355 N/A 10/01/2009 N 758,410.12 757,784.65 11/01/2000
30223207 N/A 03/01/2014 N 2,368,188.44 2,366,216.71 12/01/2000
30223208 N/A 08/01/2009 N 12,379,472.10 12,365,279.57 12/01/2000
30223346 N/A 09/01/2008 N 2,192,193.57 2,190,203.83 12/01/2000
30223342 N/A 08/01/2014 N 4,262,746.89 4,252,800.65 12/01/2000
30223209 N/A 11/01/2008 N 2,067,563.77 2,065,724.49 12/01/2000
30223344 N/A 08/01/2009 N 18,831,833.04 18,815,299.83 11/01/2000
30223347 N/A 08/01/2008 N 5,200,068.51 5,195,047.06 12/01/2000
30223210 N/A 10/01/2009 N 4,068,158.05 4,064,894.67 12/01/2000
30223211 N/A 09/01/2009 N 18,214,117.01 18,198,422.79 12/01/2000
30223212 N/A 09/01/2008 N 7,539,654.24 7,528,200.81 12/01/2000
30223213 N/A 10/01/2014 N 3,369,182.61 3,366,344.10 12/01/2000
30223214 N/A 09/01/2008 N 6,863,018.76 6,852,593.20 11/01/2000
30223215 N/A 11/01/2013 N 2,550,653.18 2,548,218.89 12/01/2000
30223348 N/A 06/01/2009 N 7,373,600.72 7,363,729.25 12/01/2000
30223200 N/A 11/01/2008 N 6,276,866.36 6,270,807.93 12/01/2000
30223216 N/A 11/01/2008 N 3,532,293.69 3,528,947.85 12/01/2000
30223217 N/A 11/01/2013 N 6,023,152.84 6,010,103.35 11/01/2000
30223218 N/A 12/01/2008 N 2,015,447.06 2,013,639.11 12/01/2000
30223219 N/A 08/01/2008 N 1,469,473.60 1,468,104.01 11/01/2000
30223220 N/A 08/01/2008 N 3,557,753.03 3,552,684.64 11/01/2000
30223221 N/A 09/01/2008 N 1,411,357.10 1,410,035.90 12/01/2000
30223222 N/A 12/01/2008 N 1,010,487.26 1,009,698.02 12/01/2000
30223223 N/A 01/01/2009 N 454,916.18 454,374.00 12/01/2000
30223224 N/A 12/01/2008 N 1,737,935.72 1,736,594.84 12/01/2000
30223225 N/A 01/01/2009 N 23,468,389.65 23,449,834.44 12/01/2000
30223226 N/A 04/01/2009 N 1,471,420.81 1,469,642.54 12/01/2000
30223227 N/A 01/01/2009 N 2,948,707.30 2,945,955.64 12/01/2000
30223228 N/A 01/01/2009 N 1,573,327.35 1,571,889.48 12/01/2000
30223229 N/A 02/01/2009 N 978,939.67 977,766.76 12/01/2000
30223230 N/A 06/01/2009 N 2,569,923.38 2,567,773.05 12/01/2000
30223231 N/A 06/01/2009 N 1,434,130.67 1,432,981.35 12/01/2000
30223232 N/A 06/01/2009 N 1,384,403.13 1,383,278.28 12/01/2000
30223233 N/A 05/01/2009 N 1,779,327.06 1,777,896.57 12/01/2000
30223234 N/A 05/01/2009 N 1,684,870.98 1,682,893.09 12/01/2000
30223235 N/A 05/01/2009 N 7,205,383.10 7,199,021.20 12/01/2000
30223236 N/A 07/01/2009 N 10,090,249.43 10,081,849.89 12/01/2000
30223201 N/A 08/01/2009 N 8,421,260.77 8,414,764.47 12/01/2000
30223237 N/A 05/01/2009 N 1,811,372.51 1,805,282.68 12/01/2000
30223202 N/A 08/01/2009 N 8,144,041.99 8,137,646.46 12/01/2000
30223238 N/A 07/01/2009 N 2,158,032.67 2,156,324.20 12/01/2000
30223239 N/A 07/01/2009 N 2,334,283.92 2,332,555.29 12/01/2000
30223240 N/A 06/01/2009 N 1,740,299.55 1,737,937.59 12/01/2000
30223241 N/A 06/01/2009 N 1,926,302.49 1,924,626.79 12/01/2000
30223242 N/A 06/01/2009 N 2,708,584.99 2,706,596.13 12/01/2000
30223243 N/A 07/01/2009 N 1,112,463.63 1,111,457.36 11/01/2000
30223244 N/A 06/01/2009 N 1,107,669.08 1,106,832.64 12/01/2000
30223245 N/A 07/01/2009 N 793,444.74 792,573.34 12/01/2000
30223246 N/A 08/01/2009 N 17,552,197.26 17,539,316.21 11/01/2000
30223247 N/A 08/01/2009 N 11,830,304.41 11,821,622.49 11/01/2000
30223248 N/A 08/01/2009 N 6,198,770.92 6,194,221.82 11/01/2000
30223249 N/A 08/01/2009 N 4,843,812.36 4,837,972.89 11/01/2000
30223250 N/A 07/01/2009 N 1,729,199.10 1,727,876.90 12/01/2000
30223251 N/A 07/01/2009 N 2,378,058.15 2,376,307.69 12/01/2000
30223356 N/A 07/01/2009 N 2,020,692.21 2,018,480.06 12/01/2000
30223252 N/A 08/01/2009 N 2,830,397.96 2,827,132.48 12/01/2000
30223253 N/A 08/01/2009 N 2,480,540.27 2,477,678.42 12/01/2000
30223254 N/A 09/01/2009 N 1,929,148.39 1,925,761.95 12/01/2000
30223255 N/A 09/01/2009 N 3,474,562.28 3,472,240.94 11/01/2000
30223256 N/A 09/01/2009 N 2,564,126.29 2,561,149.10 12/01/2000
30223257 N/A 08/01/2009 N 2,430,690.23 2,429,028.21 12/01/2000
30223258 N/A 08/01/2009 N 16,861,483.22 16,849,669.57 11/01/2000
30223343 N/A 07/01/2009 N 5,090,884.01 5,087,477.74 12/01/2000
30223259 N/A 08/01/2009 N 2,672,109.54 2,670,241.17 12/01/2000
30223260 N/A 10/01/2009 N 58,000,000.00 58,000,000.00 12/01/2000
30223203 N/A 09/01/2009 N 4,152,282.59 4,148,162.66 11/01/2000
30223261 N/A 08/01/2009 N 1,340,778.55 1,336,438.59 11/01/2000
30223262 N/A 09/01/2009 N 973,242.73 971,677.13 12/01/2000
30223263 N/A 10/01/2009 N 1,973,671.33 1,972,311.37 12/01/2000
30223264 N/A 08/01/2009 N 4,183,351.45 4,178,370.91 12/01/2000
30223265 N/A 09/01/2009 N 1,289,614.07 1,288,689.24 12/01/2000
30223266 N/A 09/01/2009 N 992,386.56 991,700.26 11/01/2000
30223267 N/A 10/01/2009 N 1,677,697.23 1,675,705.82 12/01/2000
30223268 N/A 11/01/2009 N 5,452,404.55 5,448,987.35 12/01/2000
30223269 N/A 08/01/2009 N 5,393,660.41 5,389,630.18 12/01/2000
30223270 N/A 10/01/2009 N 6,349,583.74 6,344,784.32 12/01/2000
30223271 N/A 09/01/2009 N 3,284,929.69 3,282,680.85 12/01/2000
30223272 N/A 08/01/2009 N 2,365,417.98 2,363,689.02 12/01/2000
30223273 N/A 08/01/2009 N 2,501,236.24 2,499,408.01 11/01/2000
30223204 N/A 08/01/2009 N 2,081,738.97 2,080,208.17 11/01/2000
30223357 N/A 09/01/2009 N 4,362,086.66 4,358,771.80 11/01/2000
30223358 N/A 11/01/2008 N 10,576,786.38 10,569,265.68 12/01/2000
30223274 N/A 10/01/2009 N 3,755,492.19 3,751,426.09 11/01/2000
30223275 N/A 11/01/2009 N 1,526,601.50 1,525,026.10 12/01/2000
30223276 N/A 11/01/2009 N 2,457,707.19 2,456,163.69 12/01/2000
30223277 N/A 10/01/2009 N 1,145,779.82 1,144,492.93 11/01/2000
30223278 N/A 10/01/2009 N 13,646,325.71 13,632,132.64 11/01/2000
30223279 N/A 11/01/2009 N 10,211,123.31 10,201,004.07 12/01/2000
30223280 N/A 11/01/2009 N 8,688,737.68 8,680,127.12 12/01/2000
30223281 N/A 10/01/2009 N 3,187,286.08 3,184,862.48 12/01/2000
30223282 N/A 11/01/2009 N 26,245,957.86 26,219,047.31 12/01/2000
30223359 N/A 10/01/2009 N 5,186,420.10 5,182,686.14 11/01/2000
30223283 N/A 02/01/2012 N 4,369,193.43 4,366,030.01 12/01/2000
30223284 N/A 02/01/2012 N 12,511,781.11 12,502,722.21 12/01/2000
30223285 N/A 10/01/2009 N 8,868,272.79 8,861,475.51 12/01/2000
30223286 N/A 10/01/2009 N 2,632,042.64 2,629,426.65 12/01/2000
30223287 N/A 11/01/2009 N 21,863,170.51 21,848,688.51 12/01/2000
30223288 N/A 11/01/2009 N 6,113,665.02 6,109,220.76 12/01/2000
30223289 N/A 11/01/2009 N 11,121,170.82 11,113,086.41 12/01/2000
30223290 N/A 11/01/2009 N 16,407,698.79 16,395,771.40 12/01/2000
30223291 N/A 07/01/2001 N 2,703,399.09 2,698,198.68 11/01/2000
30223292 N/A 11/15/2009 N 3,056,518.81 3,038,978.52 11/15/2000
30223293 N/A 01/01/2004 N 1,589,002.28 1,583,565.03 12/01/2000
30223294 N/A 09/01/2003 N 2,411,125.35 2,402,106.32 12/01/2000
30223295 N/A 12/01/2003 N 3,667,717.06 3,654,565.99 12/01/2000
30223296 N/A 02/01/2009 N 1,406,179.80 1,396,445.45 12/01/2000
30223297 N/A 08/01/2003 N 3,969,673.72 3,961,484.97 12/01/2000
30223298 N/A 01/01/2002 N 2,069,032.98 2,020,455.63 12/01/2000
30223299 N/A 11/01/2003 N 2,936,571.35 2,924,044.51 11/01/2000
30223300 N/A 08/01/2008 N 3,399,991.35 3,395,521.77 12/01/2000
30223301 N/A 05/01/2004 N 1,412,676.34 1,407,914.06 12/01/2000
30223304 N/A 01/01/2006 N 2,072,092.69 2,066,282.93 12/01/2000
30223305 N/A 01/01/2001 N 3,410,991.46 3,405,019.13 12/01/2000
30223306 N/A 01/01/2001 N 3,180,519.34 3,174,950.55 12/01/2000
30223307 N/A 06/01/2006 N 2,870,300.35 2,867,439.91 12/01/2000
30223308 N/A 11/01/2001 N 2,244,553.19 2,239,416.21 12/01/2000
30223309 N/A 08/01/2011 N 4,999,602.26 4,975,553.40 12/01/2000
30223310 N/A 06/27/2001 N 3,350,064.47 3,334,790.19 12/01/2000
30223311 N/A 08/10/2006 N 3,764,092.37 3,758,487.49 11/10/2000
30223312 N/A 10/01/2006 N 1,520,175.57 1,518,853.50 12/01/2000
30223313 N/A 03/01/2004 N 7,673,901.14 7,662,670.53 12/01/2000
30223314 N/A 01/01/2007 N 3,301,436.39 3,292,898.30 12/01/2000
30223315 N/A 02/01/2007 N 7,548,777.82 7,537,176.27 12/01/2000
30223316 N/A 04/01/2007 N 1,987,990.92 1,985,474.26 11/01/2000
30223317 N/A 05/01/2012 N 1,740,208.64 1,732,974.87 12/01/2000
30223318 N/A 10/01/2007 N 9,576,327.84 9,563,320.08 12/01/2000
30223319 N/A 02/01/2008 N 2,624,182.56 2,621,639.44 11/01/2000
30223320 N/A 11/01/2007 N 2,822,577.06 2,817,975.10 11/15/2000
30223321 N/A 05/01/2008 N 2,897,701.54 2,893,990.15 11/01/2000
30223322 N/A 01/01/2006 N 1,765,999.12 1,761,075.37 12/01/2000
30223323 N/A 01/01/2008 N 2,947,827.11 2,944,098.93 11/01/2000
30223324 N/A 04/01/2013 N 2,387,254.38 2,377,844.63 12/01/2000
30223325 N/A 07/01/2008 N 2,850,319.45 2,846,419.13 12/01/2000
30223326 N/A 11/01/2005 N 5,813,431.34 5,805,067.18 12/01/2000
30223327 N/A 08/01/2013 N 2,058,346.18 2,050,566.32 12/01/2000
30223328 N/A 12/01/2008 N 2,088,431.20 2,085,552.44 12/01/2000
30223329 N/A 10/01/2004 N 3,658,229.66 3,652,098.72 12/01/2000
30223330 N/A 03/01/2005 N 2,646,552.24 2,642,571.04 12/01/2000
30223331 N/A 09/01/2010 N 5,028,070.99 5,022,701.94 11/01/2000
30223332 N/A 03/01/2006 N 1,862,084.64 1,858,928.49 12/01/2000
30223333 N/A 01/01/2007 N 2,492,241.90 2,489,836.07 12/01/2000
30223334 N/A 05/01/2007 N 3,324,612.65 3,319,405.22 11/01/2000
30223335 N/A 04/01/2006 N 2,287,652.60 2,284,042.72 12/01/2000
30223336 N/A 10/01/2006 N 2,798,468.56 2,793,598.17 11/01/2000
30223337 N/A 05/01/2006 N 2,146,767.28 2,141,150.61 11/01/2000
30223338 N/A 10/01/2007 N 3,090,978.76 3,086,995.06 12/01/2000
30223339 N/A 10/01/2007 N 1,528,635.04 1,526,733.18 11/01/2000
Totals 766,797,546.24 765,918,889.49
</TABLE>
<TABLE>
Appraisal Appraisal Res Mod
Reduction Reduction Strat. Code
Date Amount (2) (3)
<S> <C>
Totals 0.00
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write-Off
4- Combination
</FN>
</TABLE>
Principal Prepayment Detail
No Principal Prepayments this Period
<TABLE>
<CAPTION>
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications
Date # Balance # Balance # Balance # Balance # Balance # Balance
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
12/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
11/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
10/16/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
<S> <C> <C> <C> <C>
12/15/2000 0 $0.00 0 $0.00
11/15/2000 0 $0.00 0 $0.00
10/16/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
12/15/2000 7.891717% 7.748958% 99
11/15/2000 7.891821% 7.749058% 100
10/16/2000 7.891426% 7.748656% 100
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Delinquency Loan Detail
Offering # of Current Outstanding Status of
Loan Number Document Months Paid Through P & I P & I Mortgage
Cross Delinq. Date Advances Advances** Loan(1)
Reference
<S> <C> <C> <C> <C> <C> <C>
30223350 50374 0 11/01/2000 7,761.78 7,761.78 A
30223351 50395 0 11/01/2000 15,301.95 15,301.95 A
30223352 50599 0 11/01/2000 6,063.24 6,063.24 A
30223353 50600 0 11/01/2000 5,562.65 5,562.65 A
30223354 50787 0 11/01/2000 41,212.26 41,212.26 A
30223355 50789 0 11/01/2000 5,523.54 5,523.54 A
30223344 50927 0 11/01/2000 127,954.89 127,954.89 B
30223214 51067 0 11/01/2000 49,144.42 49,144.42 B
30223217 51153 0 11/01/2000 50,945.16 50,945.16 B
30223219 51195 0 11/01/2000 10,159.49 10,159.49 B
30223220 51223 0 11/01/2000 26,563.15 26,563.15 B
30223243 51534 0 11/01/2000 9,915.25 9,915.25 B
30223246 51545 0 11/01/2000 130,041.97 130,041.97 B
30223247 51546 0 11/01/2000 87,649.20 87,649.20 B
30223248 51547 0 11/01/2000 45,925.90 45,925.90 B
30223249 51549 0 11/01/2000 37,283.89 37,283.89 B
30223255 51567 0 11/01/2000 26,788.05 26,788.05 B
30223258 51573 0 11/01/2000 127,595.83 127,595.83 B
30223203 51587 0 11/01/2000 35,168.62 35,168.62 B
30223261 51588 0 11/01/2000 13,647.20 13,647.20 B
30223266 51596 0 11/01/2000 7,533.77 7,533.77 B
30223273 51618 0 11/01/2000 18,565.67 18,565.67 B
30223204 51624 0 11/01/2000 15,409.06 15,409.06 B
30223357 51625 0 11/01/2000 31,704.77 31,704.77 B
30223274 51627 0 11/01/2000 30,291.95 30,291.95 B
30223277 51632 0 11/01/2000 9,068.64 9,068.64 B
30223278 51635 0 11/01/2000 112,332.90 112,332.90 B
30223359 51669 0 11/01/2000 38,495.94 38,495.94 B
30223291 1201524 0 11/01/2000 22,659.86 22,659.86 B
30223299 2021699 0 11/01/2000 31,186.30 31,186.30 B
30223316 3027125 0 11/01/2000 17,633.67 17,633.67 B
30223319 3032679 0 11/01/2000 18,528.77 18,528.77 B
30223321 3032893 0 11/01/2000 23,753.83 23,753.83 B
30223323 3045150 0 11/01/2000 24,805.14 24,805.14 B
30223331 3102092 0 11/01/2000 38,889.52 38,889.52 B
30223334 4537841 0 11/01/2000 25,986.26 25,986.26 B
30223336 4542254 0 11/01/2000 21,451.32 21,451.32 B
30223337 4542437 0 11/01/2000 20,822.94 20,822.94 B
30223339 4548707 0 11/01/2000 13,207.39 13,207.39 B
Totals 39 1,382,536.14 1,382,536.14
</TABLE>
<TABLE>
<CAPTION>
Resolution Actual Outstanding Bank-
Loan Number Strategy Servicing Foreclosure Principal Servicing ruptcy REO
Code(2) Transfer Date Date Balance Advances Date Date
<S> <C> <C> <C> <C> <C> <C> <C>
30223350 1,046,185.18 0.00
30223351 2,081,201.10 0.00
30223352 850,271.52 0.00
30223353 794,231.31 0.00
30223354 5,857,316.00 0.00
30223355 758,410.12 0.00
30223344 18,831,833.04 0.00
30223214 6,863,018.76 0.00
30223217 6,023,152.84 0.00
30223219 1,469,473.60 0.00
30223220 3,557,753.03 0.00
30223243 1,112,463.63 0.00
30223246 17,552,197.26 0.00
30223247 11,830,304.41 0.00
30223248 6,198,770.92 0.00
30223249 4,843,812.36 0.00
30223255 3,474,562.28 0.00
30223258 16,861,483.22 0.00
30223203 4,152,282.59 0.00
30223261 1,340,778.55 0.00
30223266 992,386.56 0.00
30223273 2,501,236.24 0.00
30223204 2,081,738.97 0.00
30223357 4,362,086.66 0.00
30223274 3,755,492.19 0.00
30223277 1,145,779.82 0.00
30223278 13,646,325.71 0.00
30223359 5,186,420.10 0.00
30223291 2,703,399.09 0.00
30223299 2,936,571.35 0.00
30223316 1,987,990.92 0.00
30223319 2,624,182.56 0.00
30223321 2,897,701.54 0.00
30223323 2,947,827.11 0.00
30223331 5,028,070.99 0.00
30223334 3,324,612.65 0.00
30223336 2,798,468.56 0.00
30223337 2,146,767.28 0.00
30223339 1,528,635.04 0.00
Totals 180,095,195.06 0.00
</TABLE>
<TABLE>
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
<S> <C> <C> <C> <C>
Totals by Deliquency Code:
Totals for status code = A ( 6 Loans) 81,425.42 81,425.42 11,387,615.23 0.00
Totals for status code = B ( 33 Loans) 1,301,110.72 1,301,110.72 168,707,579.83 0.00
</TABLE>
(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
Specially Serviced Loan Detail - Part 1
No Specially Serviced Loans this Period
Specially Serviced Loan Detail - Part 2
No Specially Serviced Loans this Period
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period
